Sundrug Co.,Ltd.
TSE:9989.T
3752 (JPY) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) JPY.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 194,565 | 185,805 | 194,265 | 189,561 | 182,146 | 170,909 | 180,330 | 172,768 | 166,455 | 157,075 | 164,905 | 162,557 | 164,197 | 153,532 | 164,319 | 159,619 | 156,840 | 153,391 | 147,557 | 164,409 | 152,412 | 143,187 | 152,177 | 147,184 | 145,521 | 138,203 | 147,333 | 140,667 | 138,012 | 129,019 | 138,672 | 131,034 | 129,669 | 124,780 | 131,806 | 125,531 | 121,656 | 113,043 | 120,703 | 111,302 | 100,770 | 116,773 | 113,659 | 109,373 | 108,014 | 100,226 | 107,392 | 101,990 | 97,793 | 94,587 | 101,981 | 97,029 | 93,239 | 89,379 | 94,193 | 90,819 | 86,264 | 93,352 | 64,793 | 64,180 | 61,786 |
Kosten van de omzet
| 145,408 | 139,043 | 144,657 | 141,831 | 136,926 | 126,631 | 134,859 | 130,583 | 126,443 | 119,198 | 124,636 | 123,457 | 124,937 | 115,289 | 122,761 | 119,926 | 117,784 | 114,919 | 110,221 | 123,948 | 114,062 | 106,743 | 114,071 | 110,620 | 109,457 | 102,787 | 110,587 | 105,880 | 104,002 | 96,090 | 104,480 | 98,960 | 98,116 | 93,386 | 99,580 | 94,444 | 92,244 | 84,676 | 91,307 | 85,221 | 76,378 | 89,169 | 87,116 | 82,923 | 82,766 | 75,781 | 82,549 | 77,634 | 74,906 | 71,516 | 78,759 | 74,657 | 72,015 | 68,528 | 73,148 | 70,156 | 67,025 | 73,385 | 48,907 | 48,612 | 47,408 |
Brutowinst
| 49,157 | 46,762 | 49,608 | 47,730 | 45,220 | 44,278 | 45,471 | 42,185 | 40,012 | 37,877 | 40,269 | 39,100 | 39,260 | 38,243 | 41,558 | 39,693 | 39,056 | 38,472 | 37,336 | 40,461 | 38,350 | 36,444 | 38,106 | 36,564 | 36,064 | 35,416 | 36,746 | 34,787 | 34,010 | 32,929 | 34,192 | 32,074 | 31,553 | 31,394 | 32,226 | 31,087 | 29,412 | 28,367 | 29,396 | 26,081 | 24,392 | 27,604 | 26,543 | 26,450 | 25,248 | 24,445 | 24,843 | 24,356 | 22,887 | 23,071 | 23,222 | 22,372 | 21,224 | 20,851 | 21,045 | 20,663 | 19,239 | 19,967 | 15,886 | 15,568 | 14,378 |
Brutowinstmarge
| 0.253 | 0.252 | 0.255 | 0.252 | 0.248 | 0.259 | 0.252 | 0.244 | 0.24 | 0.241 | 0.244 | 0.241 | 0.239 | 0.249 | 0.253 | 0.249 | 0.249 | 0.251 | 0.253 | 0.246 | 0.252 | 0.255 | 0.25 | 0.248 | 0.248 | 0.256 | 0.249 | 0.247 | 0.246 | 0.255 | 0.247 | 0.245 | 0.243 | 0.252 | 0.244 | 0.248 | 0.242 | 0.251 | 0.244 | 0.234 | 0.242 | 0.236 | 0.234 | 0.242 | 0.234 | 0.244 | 0.231 | 0.239 | 0.234 | 0.244 | 0.228 | 0.231 | 0.228 | 0.233 | 0.223 | 0.228 | 0.223 | 0.214 | 0.245 | 0.243 | 0.233 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 5.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 38,976.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 38,236 | 38,982 | 37,001 | 37,021 | 35,319 | 36,319 | 34,489 | 32,731 | 30,954 | 31,267 | 30,756 | 30,771 | 29,660 | 30,904 | 31,223 | 30,721 | 28,356 | 29,618 | 29,374 | 30,204 | 28,800 | 27,892 | 28,345 | 28,246 | 27,188 | 26,619 | 26,706 | 26,137 | 25,158 | 24,600 | 24,687 | 23,980 | 23,240 | 23,441 | 23,078 | 22,697 | 21,651 | 21,261 | 21,376 | 20,426 | 19,105 | 19,963 | 19,442 | 19,271 | 18,824 | 18,010 | 18,281 | 17,903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 2 | 152 | 189 | 116 | 178 | 228 | 156 | 125 | 85 | 112 | 169 | 125 | 124 | 81 | 205 | 263 | 111 | 79 | 135 | 100 | 112 | 89 | 118 | 76 | 153 | 161 | 162 | 148 | 111 | 185 | 179 | 158 | 156 | 194 | 197 | 164 | 96 | 133 | 151 | 105 | 64 | 219 | 142 | 102 | 137 | 134 | 137 | 135 | 58 | 99 | 123 | 100 | 134 | 140 | 141 | 151 | 88 | 134 | 159 | 76 | 53 |
Bedrijfskosten
| 38,238 | 38,982 | 37,001 | 37,021 | 35,319 | 36,317 | 34,489 | 32,731 | 30,954 | 31,267 | 30,756 | 30,771 | 29,660 | 30,901 | 31,223 | 30,721 | 28,356 | 29,633 | 29,374 | 30,204 | 28,800 | 28,162 | 28,345 | 28,246 | 27,188 | 26,874 | 26,706 | 26,137 | 25,158 | 24,783 | 24,687 | 23,980 | 23,240 | 23,665 | 23,078 | 22,697 | 21,651 | 21,402 | 21,376 | 20,426 | 19,105 | 20,248 | 19,442 | 19,271 | 18,824 | 18,235 | 18,281 | 17,903 | 17,388 | -10,647 | 17,588 | 16,831 | 16,080 | -9,374 | 15,845 | 15,809 | 15,066 | -4,556 | 12,086 | 11,079 | 10,676 |
Bedrijfsresultaat
| 10,919 | 7,780 | 12,607 | 10,710 | 9,899 | 7,959 | 10,982 | 9,453 | 9,058 | 6,611 | 9,513 | 8,329 | 9,599 | 7,339 | 10,335 | 8,971 | 10,700 | 8,836 | 7,961 | 10,257 | 9,550 | 8,279 | 9,761 | 8,318 | 8,875 | 8,539 | 10,040 | 8,650 | 8,851 | 8,144 | 9,506 | 8,093 | 8,312 | 7,727 | 9,147 | 8,390 | 7,761 | 6,963 | 8,020 | 5,654 | 5,287 | 7,354 | 7,101 | 7,180 | 6,422 | 6,208 | 6,562 | 6,452 | 5,498 | 5,946 | 5,634 | 5,539 | 5,144 | 5,007 | 5,199 | 4,853 | 4,171 | 4,029 | 3,799 | 4,489 | 3,701 |
Bedrijfsresultaat ratio
| 0.056 | 0.042 | 0.065 | 0.056 | 0.054 | 0.047 | 0.061 | 0.055 | 0.054 | 0.042 | 0.058 | 0.051 | 0.058 | 0.048 | 0.063 | 0.056 | 0.068 | 0.058 | 0.054 | 0.062 | 0.063 | 0.058 | 0.064 | 0.057 | 0.061 | 0.062 | 0.068 | 0.061 | 0.064 | 0.063 | 0.069 | 0.062 | 0.064 | 0.062 | 0.069 | 0.067 | 0.064 | 0.062 | 0.066 | 0.051 | 0.052 | 0.063 | 0.062 | 0.066 | 0.059 | 0.062 | 0.061 | 0.063 | 0.056 | 0.063 | 0.055 | 0.057 | 0.055 | 0.056 | 0.055 | 0.053 | 0.048 | 0.043 | 0.059 | 0.07 | 0.06 |
Totaal overige inkomsten en kosten netto
| -340 | 152 | 128 | -180 | 163 | 82 | 174 | -95 | 96 | 137 | 104 | -8 | 391 | -230 | 177 | 377 | -485 | -2,232 | 144 | 26 | 103 | -281 | 19 | -69 | 165 | 153 | 160 | 174 | 27 | 73 | 124 | 102 | 67 | -2 | 127 | 130 | -5 | 313 | 168 | 114 | 48 | -1,135 | 166 | 31 | 57 | 88 | 119 | 126 | -29 | -27,774 | 136 | 60 | -3 | -25,173 | 150 | 22 | -586 | -20,469 | 132 | 63 | 64 |
Inkomen voor belasting
| 10,579 | 7,932 | 12,735 | 10,530 | 10,064 | 8,041 | 11,156 | 9,358 | 9,155 | 6,747 | 9,618 | 8,320 | 9,990 | 7,112 | 10,512 | 9,349 | 10,215 | 6,607 | 8,105 | 10,283 | 9,653 | 8,002 | 9,780 | 8,249 | 9,040 | 8,696 | 10,199 | 8,824 | 8,879 | 8,219 | 9,630 | 8,195 | 8,380 | 7,727 | 9,274 | 8,520 | 7,756 | 7,277 | 8,188 | 5,769 | 5,335 | 6,221 | 7,266 | 7,211 | 6,480 | 6,299 | 6,680 | 6,579 | 5,470 | 5,944 | 5,770 | 5,601 | 5,141 | 5,052 | 5,350 | 4,876 | 3,587 | 4,054 | 3,932 | 4,552 | 3,766 |
Inkomen voor belasting ratio
| 0.054 | 0.043 | 0.066 | 0.056 | 0.055 | 0.047 | 0.062 | 0.054 | 0.055 | 0.043 | 0.058 | 0.051 | 0.061 | 0.046 | 0.064 | 0.059 | 0.065 | 0.043 | 0.055 | 0.063 | 0.063 | 0.056 | 0.064 | 0.056 | 0.062 | 0.063 | 0.069 | 0.063 | 0.064 | 0.064 | 0.069 | 0.063 | 0.065 | 0.062 | 0.07 | 0.068 | 0.064 | 0.064 | 0.068 | 0.052 | 0.053 | 0.053 | 0.064 | 0.066 | 0.06 | 0.063 | 0.062 | 0.065 | 0.056 | 0.063 | 0.057 | 0.058 | 0.055 | 0.057 | 0.057 | 0.054 | 0.042 | 0.043 | 0.061 | 0.071 | 0.061 |
Belastingkosten
| 3,289 | 1,587 | 4,008 | 3,375 | 3,164 | 2,703 | 3,513 | 2,935 | 2,856 | 1,898 | 3,068 | 2,667 | 3,188 | 2,509 | 3,264 | 2,922 | 3,164 | 1,909 | 2,644 | 3,293 | 3,110 | 2,431 | 3,141 | 2,660 | 2,905 | 2,771 | 3,292 | 2,841 | 2,864 | 2,533 | 3,160 | 2,683 | 2,736 | 2,670 | 3,270 | 3,018 | 2,750 | 2,908 | 3,095 | 2,180 | 2,024 | 3,091 | 2,906 | 2,846 | 2,581 | 2,587 | 2,655 | 2,633 | 2,197 | 2,495 | 2,766 | 2,408 | 2,206 | 1,907 | 2,304 | 2,104 | 1,681 | 1,756 | 1,647 | 1,890 | 1,571 |
Nettowinst
| 7,290 | 6,345 | 8,727 | 7,154 | 6,900 | 5,339 | 7,642 | 6,424 | 6,298 | 4,849 | 6,549 | 5,654 | 6,801 | 4,604 | 7,247 | 6,427 | 7,051 | 4,698 | 5,462 | 6,989 | 6,543 | 5,570 | 6,640 | 5,589 | 6,134 | 5,925 | 6,906 | 5,983 | 6,015 | 5,686 | 6,471 | 5,512 | 5,643 | 5,058 | 6,003 | 5,503 | 5,005 | 4,370 | 5,093 | 3,588 | 3,311 | 3,130 | 4,360 | 4,366 | 3,898 | 3,711 | 4,026 | 3,946 | 3,272 | 3,449 | 3,003 | 3,194 | 2,934 | 3,146 | 3,046 | 2,772 | 1,906 | 2,299 | 2,284 | 2,662 | 2,194 |
Nettowinstmarge
| 0.037 | 0.034 | 0.045 | 0.038 | 0.038 | 0.031 | 0.042 | 0.037 | 0.038 | 0.031 | 0.04 | 0.035 | 0.041 | 0.03 | 0.044 | 0.04 | 0.045 | 0.031 | 0.037 | 0.043 | 0.043 | 0.039 | 0.044 | 0.038 | 0.042 | 0.043 | 0.047 | 0.043 | 0.044 | 0.044 | 0.047 | 0.042 | 0.044 | 0.041 | 0.046 | 0.044 | 0.041 | 0.039 | 0.042 | 0.032 | 0.033 | 0.027 | 0.038 | 0.04 | 0.036 | 0.037 | 0.037 | 0.039 | 0.033 | 0.036 | 0.029 | 0.033 | 0.031 | 0.035 | 0.032 | 0.031 | 0.022 | 0.025 | 0.035 | 0.041 | 0.036 |
WPA (Winst Per Aandeel)
| 62.33 | 54.25 | 74.62 | 61.18 | 59.01 | 45.66 | 65.36 | 54.94 | 53.86 | 41.47 | 56.01 | 48.36 | 58.18 | 39.38 | 61.99 | 54.98 | 60.32 | 40.19 | 46.72 | 59.79 | 55.98 | 47.65 | 56.8 | 47.82 | 52.48 | 50.69 | 59.08 | 51.07 | 51.35 | 48.54 | 55.24 | 45.6 | 46.69 | 41.84 | 49.66 | 45.52 | 41.41 | 36.15 | 42.13 | 28.47 | 26.27 | 24.83 | 34.59 | 34.64 | 30.93 | 29.44 | 31.94 | 31.31 | 25.96 | 27.36 | 23.82 | 25.34 | 23.28 | 24.96 | 24.17 | 21.99 | 15.13 | 18.24 | 18.12 | 21.12 | 17.41 |
Verwaterde WPA
| 62.33 | 54.25 | 74.62 | 61.18 | 59.01 | 45.66 | 65.35 | 54.94 | 53.86 | 41.47 | 56.01 | 48.35 | 58.18 | 39.38 | 61.99 | 54.98 | 60.3 | 40.19 | 46.72 | 59.79 | 55.98 | 47.65 | 56.8 | 47.82 | 52.48 | 50.69 | 59.08 | 51.07 | 51.34 | 48.54 | 55.24 | 45.6 | 46.68 | 41.84 | 49.66 | 45.52 | 41.41 | 36.15 | 42.13 | 28.47 | 26.27 | 24.83 | 34.59 | 34.64 | 30.93 | 29.44 | 31.94 | 31.31 | 25.96 | 27.36 | 23.82 | 25.34 | 23.28 | 24.96 | 24.17 | 21.99 | 15.13 | 18.24 | 18.12 | 21.12 | 17.41 |
EBITDA
| 14,702.75 | 12,134 | 12,832 | 10,857 | 10,109 | 8,214 | 11,173 | 9,614 | 9,170 | 6,751 | 9,717 | 8,484 | 9,756 | 7,453 | 10,576 | 9,266 | 10,843 | 8,947 | 8,131 | 10,392 | 9,697 | 8,400 | 9,917 | 8,426 | 9,063 | 8,731 | 10,238 | 8,833 | 8,997 | 8,370 | 9,719 | 8,286 | 8,503 | 7,960 | 9,381 | 8,591 | 7,891 | 7,130 | 8,205 | 5,790 | 5,384 | 7,609 | 7,274 | 7,314 | 6,591 | 6,373 | 6,733 | 6,615 | 5,583 | 33,845 | 5,782 | 5,665 | 5,302 | 31,557 | 6,445 | 6,028 | 5,228 | 25,858 | 4,747 | 5,229 | 4,349 |
EBITDA ratio
| 0.076 | 0.065 | 0.066 | 0.057 | 0.055 | 0.048 | 0.062 | 0.056 | 0.055 | 0.043 | 0.059 | 0.052 | 0.059 | 0.049 | 0.064 | 0.058 | 0.069 | 0.058 | 0.055 | 0.063 | 0.064 | 0.059 | 0.065 | 0.057 | 0.062 | 0.063 | 0.069 | 0.063 | 0.065 | 0.065 | 0.07 | 0.063 | 0.066 | 0.064 | 0.071 | 0.068 | 0.065 | 0.063 | 0.068 | 0.052 | 0.053 | 0.065 | 0.064 | 0.067 | 0.061 | 0.064 | 0.063 | 0.065 | 0.057 | 0.358 | 0.057 | 0.058 | 0.057 | 0.353 | 0.068 | 0.066 | 0.061 | 0.277 | 0.073 | 0.081 | 0.07 |